Turning Point Brands Inc
NYSE:TPB
Cash Flow Statement
Cash Flow Statement
Turning Point Brands Inc
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(9)
|
2
|
6
|
(35)
|
(35)
|
(42)
|
(52)
|
10
|
15
|
20
|
21
|
(12)
|
(35)
|
(32)
|
(29)
|
(26)
|
8
|
10
|
9
|
8
|
10
|
12
|
27
|
27
|
33
|
33
|
20
|
21
|
23
|
24
|
25
|
29
|
33
|
31
|
14
|
10
|
7
|
8
|
33
|
41
|
47
|
53
|
51
|
51
|
41
|
39
|
11
|
8
|
12
|
12
|
38
|
43
|
46
|
47
|
41
|
44
|
48
|
60
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
|
| Change in Deffered Taxes |
(4)
|
(6)
|
1
|
3
|
27
|
31
|
30
|
27
|
0
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(15)
|
(12)
|
(11)
|
5
|
9
|
6
|
6
|
3
|
2
|
1
|
(0)
|
(4)
|
(4)
|
(3)
|
(3)
|
3
|
3
|
2
|
3
|
(1)
|
(2)
|
(3)
|
(3)
|
(7)
|
(6)
|
(6)
|
(5)
|
7
|
7
|
7
|
7
|
1
|
2
|
3
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
2
|
3
|
4
|
7
|
10
|
11
|
12
|
12
|
12
|
(18)
|
(19)
|
(21)
|
6
|
48
|
50
|
47
|
50
|
5
|
5
|
12
|
12
|
4
|
2
|
(1)
|
3
|
9
|
8
|
8
|
4
|
5
|
5
|
5
|
3
|
3
|
5
|
3
|
5
|
7
|
9
|
13
|
18
|
19
|
16
|
15
|
9
|
14
|
14
|
48
|
52
|
50
|
51
|
4
|
2
|
1
|
(1)
|
25
|
26
|
22
|
19
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
|
| Cash Interest Paid |
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
22
|
0
|
0
|
38
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
17
|
7
|
7
|
7
|
|
| Change in Working Capital |
3
|
5
|
(16)
|
(15)
|
1
|
(9)
|
5
|
19
|
(22)
|
7
|
0
|
0
|
2
|
(16)
|
(10)
|
(12)
|
(12)
|
(6)
|
(6)
|
2
|
(3)
|
1
|
(4)
|
(6)
|
(10)
|
(6)
|
(3)
|
(6)
|
4
|
(7)
|
(27)
|
(23)
|
(18)
|
(12)
|
(8)
|
21
|
22
|
18
|
33
|
(11)
|
(14)
|
(10)
|
(17)
|
(1)
|
(5)
|
(19)
|
(19)
|
(28)
|
(26)
|
(11)
|
(10)
|
11
|
17
|
15
|
16
|
(5)
|
(16)
|
(19)
|
(39)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(6)
-25%
|
(8)
-30%
|
2
N/A
|
4
+118%
|
(2)
N/A
|
7
N/A
|
8
+27%
|
2
-76%
|
7
+242%
|
4
-43%
|
3
-15%
|
(1)
N/A
|
(3)
-374%
|
8
N/A
|
6
-28%
|
13
+113%
|
8
-38%
|
10
+29%
|
24
+138%
|
19
-24%
|
17
-10%
|
11
-33%
|
9
-19%
|
6
-36%
|
25
+324%
|
30
+22%
|
30
-1%
|
40
+36%
|
29
-28%
|
10
-65%
|
13
+27%
|
19
+43%
|
29
+54%
|
32
+11%
|
38
+18%
|
39
+2%
|
34
-13%
|
51
+52%
|
44
-14%
|
53
+22%
|
64
+20%
|
60
-6%
|
68
+14%
|
57
-16%
|
38
-33%
|
35
-8%
|
30
-14%
|
33
+8%
|
51
+55%
|
54
+6%
|
67
+24%
|
74
+11%
|
75
+2%
|
76
+1%
|
67
-12%
|
62
-8%
|
60
-3%
|
50
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(5)
|
(4)
|
(4)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(10)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(4)
|
(6)
|
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
|
| Other Items |
(22)
|
(182)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(53)
|
(51)
|
(51)
|
(52)
|
1
|
(1)
|
(13)
|
(20)
|
(22)
|
(20)
|
(8)
|
19
|
21
|
19
|
(19)
|
(38)
|
(59)
|
(74)
|
(53)
|
(69)
|
(53)
|
(46)
|
(30)
|
(16)
|
(11)
|
(3)
|
(1)
|
(0)
|
(0)
|
(8)
|
(5)
|
(6)
|
(6)
|
(1)
|
(3)
|
(19)
|
|
| Cash from Investing Activities |
(23)
N/A
|
(183)
-691%
|
(23)
+87%
|
(23)
+0%
|
(3)
+86%
|
156
N/A
|
(4)
N/A
|
(7)
-67%
|
(5)
+29%
|
(4)
+11%
|
(4)
+3%
|
(1)
+66%
|
(2)
-21%
|
(0)
+74%
|
(1)
-150%
|
(1)
-19%
|
(2)
-25%
|
(2)
-18%
|
(2)
+10%
|
(2)
-17%
|
(2)
-6%
|
(2)
+15%
|
(2)
+4%
|
(56)
-3 094%
|
(55)
+2%
|
(54)
+1%
|
(55)
-1%
|
(1)
+98%
|
(3)
-153%
|
(16)
-461%
|
(23)
-42%
|
(25)
-9%
|
(23)
+7%
|
(11)
+52%
|
14
N/A
|
16
+14%
|
14
-11%
|
(24)
N/A
|
(42)
-78%
|
(65)
-55%
|
(80)
-23%
|
(59)
+25%
|
(76)
-28%
|
(59)
+22%
|
(54)
+8%
|
(40)
+26%
|
(24)
+39%
|
(19)
+23%
|
(10)
+47%
|
(6)
+39%
|
(5)
+11%
|
(6)
-9%
|
(11)
-94%
|
(11)
+5%
|
(11)
+3%
|
(11)
+1%
|
(8)
+26%
|
(11)
-44%
|
(30)
-167%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(65)
|
(65)
|
(65)
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
49
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(22)
|
(25)
|
(7)
|
(11)
|
(15)
|
(21)
|
(24)
|
(39)
|
(43)
|
(44)
|
(46)
|
(30)
|
(19)
|
(11)
|
(3)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(0)
|
(151)
|
|
| Net Issuance of Debt |
31
|
273
|
120
|
116
|
83
|
(154)
|
6
|
(5)
|
3
|
0
|
(9)
|
(4)
|
4
|
(13)
|
(19)
|
(22)
|
(22)
|
(10)
|
(12)
|
(24)
|
(26)
|
(64)
|
(63)
|
(33)
|
(24)
|
7
|
3
|
(21)
|
(32)
|
(12)
|
11
|
14
|
4
|
(14)
|
95
|
99
|
106
|
116
|
(7)
|
(13)
|
113
|
109
|
102
|
110
|
(10)
|
(10)
|
0
|
(9)
|
(22)
|
(36)
|
(51)
|
(42)
|
(29)
|
(14)
|
(0)
|
0
|
50
|
50
|
300
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other |
(4)
|
(13)
|
(18)
|
(19)
|
(15)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
1
|
(0)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(12)
|
(12)
|
(10)
|
(10)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(121)
|
(119)
|
(125)
|
(126)
|
4
|
|
| Cash from Financing Activities |
28
N/A
|
193
+600%
|
35
-82%
|
30
-13%
|
1
-96%
|
(159)
N/A
|
3
N/A
|
(6)
N/A
|
1
N/A
|
(2)
N/A
|
(9)
-374%
|
(4)
+52%
|
4
N/A
|
(22)
N/A
|
(29)
-28%
|
(32)
-10%
|
(32)
-1%
|
(10)
+69%
|
(13)
-29%
|
(26)
-105%
|
(28)
-8%
|
(17)
+41%
|
(15)
+10%
|
16
N/A
|
20
+29%
|
(0)
N/A
|
(4)
-1 311%
|
(28)
-635%
|
(37)
-32%
|
(15)
+60%
|
7
N/A
|
10
+44%
|
2
-79%
|
(17)
N/A
|
64
N/A
|
68
+6%
|
73
+7%
|
80
+10%
|
(20)
N/A
|
(29)
-48%
|
82
N/A
|
72
-13%
|
64
-11%
|
57
-11%
|
(58)
N/A
|
(58)
0%
|
(50)
+13%
|
(43)
+14%
|
(45)
-5%
|
(51)
-13%
|
(58)
-13%
|
(50)
+15%
|
(40)
+20%
|
(26)
+35%
|
(131)
-408%
|
(128)
+2%
|
(85)
+34%
|
(81)
+5%
|
147
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
3
N/A
|
4
+20%
|
9
+131%
|
2
-78%
|
(4)
N/A
|
6
N/A
|
(5)
N/A
|
(2)
+61%
|
1
N/A
|
(9)
N/A
|
(2)
+74%
|
1
N/A
|
(26)
N/A
|
(21)
+19%
|
(27)
-26%
|
(21)
+23%
|
(4)
+82%
|
(4)
-11%
|
(4)
+13%
|
(12)
-223%
|
(2)
+85%
|
(5)
-218%
|
(31)
-471%
|
(29)
+8%
|
(30)
-5%
|
(29)
+4%
|
1
N/A
|
1
+16%
|
(1)
N/A
|
(5)
-320%
|
(2)
+70%
|
(2)
-32%
|
1
N/A
|
110
+12 567%
|
122
+10%
|
126
+3%
|
90
-28%
|
(11)
N/A
|
(50)
-372%
|
56
N/A
|
76
+36%
|
48
-37%
|
67
+38%
|
(55)
N/A
|
(60)
-9%
|
(40)
+33%
|
(32)
+20%
|
(23)
+28%
|
(7)
+69%
|
(10)
-37%
|
11
N/A
|
23
+101%
|
39
+67%
|
(65)
N/A
|
(72)
-10%
|
(31)
+56%
|
(32)
-3%
|
168
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(8)
-20%
|
(9)
-23%
|
0
N/A
|
1
+132%
|
(5)
N/A
|
3
N/A
|
2
-34%
|
(3)
N/A
|
3
N/A
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(4)
-60%
|
7
N/A
|
5
-35%
|
11
+138%
|
6
-42%
|
9
+38%
|
23
+155%
|
17
-26%
|
15
-11%
|
10
-36%
|
6
-38%
|
3
-55%
|
22
+709%
|
27
+24%
|
28
+3%
|
38
+39%
|
27
-30%
|
8
-71%
|
11
+39%
|
16
+47%
|
26
+61%
|
27
+7%
|
33
+21%
|
34
+2%
|
29
-14%
|
47
+62%
|
38
-20%
|
47
+25%
|
57
+22%
|
53
-7%
|
62
+17%
|
49
-21%
|
28
-42%
|
27
-6%
|
23
-15%
|
25
+12%
|
46
+81%
|
49
+7%
|
61
+26%
|
71
+15%
|
70
-1%
|
71
+2%
|
62
-12%
|
55
-11%
|
52
-6%
|
39
-25%
|
|